[XOXTECH] QoQ Cumulative Quarter Result on 31-Dec-2006 [#2]

Stock
[XOXTECH] XOX TECHNOLOGY BERHAD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- 116.15%
YoY- 807.64%
Quarter Report
Latest QR
Upcoming QR
XOXTECH's Result
XOXTECH's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 8,076 28,261 19,985 13,022 6,274 30,750 22,555 -49.54%
PBT 1,660 -3,107 2,188 1,590 721 2,454 903 50.00%
Tax -607 -1,264 -497 -324 -158 -420 -123 189.57%
NP 1,053 -4,371 1,691 1,266 563 2,034 780 22.12%
-
NP to SH 795 -4,807 1,423 1,111 514 1,536 607 19.68%
-
Tax Rate 36.57% - 22.71% 20.38% 21.91% 17.11% 13.62% -
Total Cost 7,023 32,632 18,294 11,756 5,711 28,716 21,775 -52.93%
-
Net Worth 40,188 39,813 45,552 45,224 45,397 44,119 43,277 -4.81%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - 817 1,640 -
Div Payout % - - - - - 53.19% 270.27% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 40,188 39,813 45,552 45,224 45,397 44,119 43,277 -4.81%
NOSH 162,244 163,503 163,563 163,382 165,806 163,404 164,054 -0.73%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 13.04% -15.47% 8.46% 9.72% 8.97% 6.61% 3.46% -
ROE 1.98% -12.07% 3.12% 2.46% 1.13% 3.48% 1.40% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 4.98 17.28 12.22 7.97 3.78 18.82 13.75 -49.15%
EPS 0.49 -2.94 0.87 0.68 0.31 0.94 0.37 20.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.50 1.00 -
NAPS 0.2477 0.2435 0.2785 0.2768 0.2738 0.27 0.2638 -4.10%
Adjusted Per Share Value based on latest NOSH - 161,351
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 0.91 3.19 2.26 1.47 0.71 3.48 2.55 -49.65%
EPS 0.09 -0.54 0.16 0.13 0.06 0.17 0.07 18.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.09 0.19 -
NAPS 0.0454 0.045 0.0515 0.0511 0.0513 0.0499 0.0489 -4.82%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.19 0.22 0.25 0.23 0.20 0.34 0.50 -
P/RPS 3.82 1.27 2.05 2.89 5.29 1.81 3.64 3.26%
P/EPS 38.78 -7.48 28.74 33.82 64.52 36.17 135.14 -56.46%
EY 2.58 -13.36 3.48 2.96 1.55 2.76 0.74 129.75%
DY 0.00 0.00 0.00 0.00 0.00 1.47 2.00 -
P/NAPS 0.77 0.90 0.90 0.83 0.73 1.26 1.90 -45.20%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 27/11/07 28/08/07 28/05/07 26/02/07 27/11/06 28/08/06 30/05/06 -
Price 0.17 0.22 0.22 0.31 0.25 0.25 0.34 -
P/RPS 3.42 1.27 1.80 3.89 6.61 1.33 2.47 24.20%
P/EPS 34.69 -7.48 25.29 45.59 80.65 26.60 91.89 -47.73%
EY 2.88 -13.36 3.95 2.19 1.24 3.76 1.09 91.00%
DY 0.00 0.00 0.00 0.00 0.00 2.00 2.94 -
P/NAPS 0.69 0.90 0.79 1.12 0.91 0.93 1.29 -34.08%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment